Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.3% first-year return on $37,950 initial cash invested.
9.3%
Cash On Cash
10.81%
Cap Rate
1.81
DSCR
$2,196
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
19%
$18,000
Cashflow
Total Income
$2,196
Total Expenses
$1,902
Mortgage P&I
22%
$474
Property Taxes
16%
$341
Home Insurance
2%
$33
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious, Cozy & Quiet 3 Story ! | $2,489 | $167 | 3 | 1 | 0.37 mi |
Craftsman Charmer | Easy Access to City & Airport | $2,087 | $140 | 3 | 1 | 0.69 mi |
Classic Pittsburgh 4 Square - Easy Access to Town | $2,668 | $179 | 4 | 2 | 0.61 mi |
Nina's Place Entire unit - 2Bd/2Ba - sleeps 4 | $2,355 | $158 | 2 | 2 | 0.68 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality